CashFlowRE
Sign in Sign up
729 S 14th St
C+ Composite 61.51
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +24.8/30.0
  • ARV discount +13.2/15.0
  • DSCR +8.1/10.0
  • 1% rule +5.1/10.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

729 S 14th St · St. Joseph, MO 64501
4 bd · 2.0 ba · 756 sqft · SingleFamily public records · 122 Days on market
Built 1881 3,125 sqft lot $146/sqft · 49% above area Est $126k · 13% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

Key facts

  • Open floor plan
  • Off street parking
  • Modern updates

Tags

HISTORIC HOMEMODERN UPDATESOPEN FLOOR PLANLARGE BACKYARDOFF STREET PARKINGEXTRA GREEN SPACE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $234 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 4.7% in St. Joseph — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Joseph (urban): math 28% / reading 38% proficiency, ranked #241 of 324 in MO (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 97 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 70 units permitted in Buchanan County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $761 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Buchanan County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1881 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1881 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.01%
Cap rate
8.85%
Cash-on-cash
9.12%
DSCR
1.41
GRM
8.2

CMA / ARV

ARV (median comp)
$125,973
List price
$110,000
Delta
-12.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1118 S 13th St 0.27mi 3/1.0 (-1) 816 (+8%) 4mo $119,000 $146 62
1611 Seneca St 0.26mi 3/1.0 (-1) 825 (+9%) 8mo $23,000 $28 57
2418 Angelique St 0.70mi 3/1.0 (-1) 800 (+6%) 15mo $119,900 $150 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-2,968
Equity at exit
$16,401
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$16,393
Equity at exit
$9,511

Cash invested: $30,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 64501

Active inventory
97
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,112 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$21 /mo · $256/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$234

Break-even live

Break-even rent $815
Max offer price $110,000
Occupancy floor 74%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$27,500
Closing costs
$3,300
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
303 S 13th St St Joseph, MO 3.0 1.5 1000 $950 $0.95 43d 1 0.34mi

Listing history 31 events

  1. 2026-06-19
    days on market $110,000 Active 122 DOM
  2. 2026-06-18
    days on market $110,000 Active 121 DOM
  3. 2026-06-17
    days on market $110,000 Active 120 DOM
  4. 2026-06-16
    days on market $110,000 Active 119 DOM
  5. 2026-06-15
    days on market $110,000 Active 118 DOM
  6. 2026-06-14
    days on market $110,000 Active 116 DOM
  7. 2026-06-12
    days on market $110,000 Active 115 DOM
  8. 2026-06-09
    days on market $110,000 Active 112 DOM
  9. 2026-06-08
    days on market $110,000 Active 111 DOM
  10. 2026-06-07
    days on market $110,000 Active 110 DOM
  11. 2026-06-03
    days on market $110,000 Active 106 DOM
  12. 2026-06-02
    days on market $110,000 Active 105 DOM
  13. 2026-06-01
    days on market $110,000 Active 104 DOM
  14. 2026-05-31
    days on market $110,000 Active 103 DOM
  15. 2026-05-30
    days on market $110,000 Active 102 DOM
  16. 2026-03-27
    status Active 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  17. 2026-03-10
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  18. 2026-02-22
    price $110,000 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  19. 2026-02-13
    price $112,000 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  20. 2026-02-07
    price $116,000 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  21. 2026-02-04
    price $118,000 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  22. 2026-01-31
    listed $120,000 Active 516-char remark
    Show marketing remark (516 chars)

    Thoughtfully remodeled historic home in the center of St Joe. Enjoy the charm and character with convenience of modern updates for everyday living. This home features 4 large bedrooms and spacious closets including a main floor master and ensuite, an airy open floor plan for main living, dining and kitchen area, and a large backyard with potential for off street parking and plenty of extra green space ready to become your oasis. Newer flooring, appliances, windows, siding, roof and heating/cooling units within.

  23. 2024-11-26
    soldstatus
  24. 2024-10-02
    status Pending
  25. 2024-10-02
    historical
  26. 2024-09-20
    price $110,000
  27. 2024-08-23
    price $115,000
  28. 2024-08-08
    listed $120,000 Active
  29. 2021-02-09
    soldstatus
  30. 2012-06-15
    soldstatus
  31. 2000-06-08
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$256 · $21/mo
Projected year-2 tax
$1,067 · $89/mo
Expected delta
+$811/yr (+$68/mo · 316.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,339
− Mortgage interest
−$6,162
− Property taxes
−$256
− Insurance
−$550
− Repairs & maintenance
−$1,067
− Management
−$1,067
− Depreciation
−$3,200
Taxable income
$1,037
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$249
After-tax cash flow
$2,561/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
St. Joseph
NCES district ID
2927060
Math proficiency
28% ▼ -6.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$43,007
Composite
27.99/100
National rank
#6853
State rank
#241 of 324 in MO

Livability — St. Joseph

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Joseph, MO
County
Buchanan County · 32,150 people
City population
44,382
Metro
St. Joseph, MO-KS
Population (ZIP)
10,689
Household income
$46,731
Rent vs Own
50.8% rent · 49.2% own
Severe rent burden
721.0

Population outlook (Buchanan County) Hauer SSP2

Today (2025)
89,041 people
By 2030
88,401 · -0.7%
By 2040
86,220 · -3.2%
By 2050
83,603 · -6.1%
By 2075
76,750 · -13.8%
By 2100
67,623 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Black 12% Hispanic / Latino 11% Two or more races 9%
Hispanic origin (detail)
Mexican 6% Puerto Rican 1%
Common ancestry
Italian 3% Romanian 1% Slovak 1%
Foreign-born
7% · Canada, China
Languages at home
89% English-only · Spanish 7% Arabic 1%

Political lean MEDSL · Buchanan

2024 margin
Strong R (+28.0) · D 35.2% · R 63.3% · Other 1.5%
2008→2024 swing
-28.2pp toward R · 2008: 0.1pp · 2024: -28.0pp
All cycles
2024: R+28.0 2020: R+24.6 2016: R+26.2 2012: R+8.7 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -150.20%
Current HPI
157.8706
Rent YoY
Metro
St. Joseph, MO-KS
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-8.3% since first listed
16 events — show timeline
  • 2026-03-27 Relisted Heartland MLS as Distributed by MLS Grid
  • 2026-03-10 Pending Heartland MLS as Distributed by MLS Grid
  • 2026-02-22 Price Changed $110,000 Heartland MLS as Distributed by MLS Grid
  • 2026-02-13 Price Changed $112,000 Heartland MLS as Distributed by MLS Grid
  • 2026-02-07 Price Changed $116,000 Heartland MLS as Distributed by MLS Grid
  • 2026-02-04 Price Changed $118,000 Heartland MLS as Distributed by MLS Grid
  • 2026-01-31 Listed $120,000 Heartland MLS as Distributed by MLS Grid
  • 2024-11-26 Sold (Public Records) Public Records
  • 2024-10-02 Pending Heartland MLS as Distributed by MLS Grid
  • 2024-10-02 Listing Removed Heartland MLS as Distributed by MLS Grid
  • 2024-09-20 Price Changed $110,000 Heartland MLS as Distributed by MLS Grid
  • 2024-08-23 Price Changed $115,000 Heartland MLS as Distributed by MLS Grid
  • 2024-08-08 Listed $120,000 Heartland MLS as Distributed by MLS Grid
  • 2021-02-09 Sold (Public Records) Public Records
  • 2012-06-15 Sold (Public Records) Public Records
  • 2000-06-08 Sold (Public Records) Public Records

Property tax history

+1.5%/yr

Latest (2025): $256 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…